(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2017 |
INCOME : | | | | | |
Gross Sales | 16511.40 | 12676.50 | 9108.30 | 6891.00 | 1682.97 |
Sales | 16022.90 | 12366.10 | 8762.00 | 6514.10 | 1595.92 |
Job Work/ Contract Receipts | | | | | |
Processing Charges / Service Income | | | | | |
Revenue from property development | | | | | |
Other Operational Income | 488.40 | 310.40 | 346.30 | 376.90 | 87.05 |
Less: Excise Duty | | | | | 40.09 |
Net Sales | 16501.20 | 12672.70 | 9108.30 | 6891.00 | 1642.88 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 180.60 | -615.60 | 11.90 | -61.00 | 36.35 |
Raw Material Consumed | 11451.60 | 9091.90 | 5454.10 | 3835.80 | 728.71 |
Opening Raw Materials | 297.90 | 157.60 | 61.20 | | 41.25 |
Purchases Raw Materials | 4885.60 | 4295.60 | 2691.90 | 2903.90 | 730.17 |
Closing Raw Materials | 270.00 | 297.90 | 157.60 | 61.20 | 42.71 |
Other Direct Purchases / Brought in cost | 6538.10 | 4936.60 | 2858.60 | 993.20 | |
Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 5.40 | 5.60 | 3.00 | 3.50 | 31.50 |
Electricity & Power | 5.40 | 5.60 | 3.00 | 3.50 | 31.50 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 388.10 | 287.40 | 254.50 | 225.30 | 47.44 |
Salaries, Wages & Bonus | 315.60 | 225.20 | 204.20 | 169.20 | 39.04 |
Contributions to EPF & Pension Funds | 8.30 | 7.20 | 6.10 | 6.80 | 1.67 |
Workmen and Staff Welfare Expenses | 64.20 | 55.00 | 44.10 | 49.20 | 6.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.74 |
Other Manufacturing Expenses | 1349.70 | 1197.90 | 1250.20 | 1008.90 | 209.23 |
Sub-contracted / Out sourced services | | | | | |
Processing Charges | | | | | |
Repairs and Maintenance | 538.10 | 406.90 | 396.60 | 417.90 | 66.54 |
Packing Material Consumed | | | | | |
Other Mfg Exp | 811.70 | 791.00 | 853.60 | 591.00 | 142.69 |
General and Administration Expenses | 151.30 | 143.30 | 240.10 | 214.80 | 45.53 |
Rent , Rates & Taxes | 3.00 | 19.30 | 4.80 | 3.30 | 6.41 |
Insurance | 17.00 | 20.30 | 31.60 | 17.70 | 7.51 |
Printing and stationery | 0.60 | 0.40 | 0.70 | 2.40 | 0.52 |
Professional and legal fees | 3.60 | 1.00 | 0.70 | 1.60 | 4.10 |
Traveling and conveyance | 11.00 | 3.60 | 7.80 | 18.90 | 3.28 |
Other Administration | 127.00 | 102.40 | 202.30 | 189.90 | 26.99 |
Selling and Distribution Expenses | 1119.70 | 1072.40 | 578.00 | 631.90 | 300.67 |
Advertisement & Sales Promotion | 1.20 | 0.30 | 0.20 | 1.70 | 0.58 |
Sales Commissions & Incentives | 105.00 | 146.70 | 63.10 | 24.60 | |
Freight and Forwarding | 997.70 | 914.10 | 503.00 | 593.60 | 240.19 |
Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 4.05 |
Other Selling Expenses | 15.90 | 11.30 | 11.80 | 12.00 | 55.85 |
Miscellaneous Expenses | 55.60 | 2.50 | 13.70 | 12.10 | 25.16 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | 3.60 | 0.50 | |
Losson disposal of fixed assets(net) | 4.90 | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 50.60 | 2.50 | 10.10 | 11.60 | 25.16 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 14702.10 | 11185.40 | 7805.30 | 5871.40 | 1424.59 |
Operating Profit (Excl OI) | 1799.10 | 1487.40 | 1302.90 | 1019.70 | 218.29 |
Other Income | 346.00 | 106.80 | 66.30 | 39.20 | 3.69 |
Interest Received | 91.00 | 44.70 | 43.10 | 18.20 | |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | 0.10 | |
Profits on sale of Investments | 152.30 | 0.40 | | 1.00 | 0.01 |
Provision Written Back | | | | | |
Foreign Exchange Gains | 13.90 | 3.50 | 7.80 | 10.60 | |
Others | 88.90 | 58.20 | 15.50 | 9.20 | 3.68 |
Operating Profit | 2145.10 | 1594.10 | 1369.30 | 1058.80 | 221.98 |
Interest | 47.50 | 32.10 | 54.80 | 101.60 | 32.05 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | 2.10 | 10.10 | 17.03 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 19.80 | 12.50 | 11.50 | 14.80 | 7.10 |
Other Interest | 27.70 | 19.60 | 41.20 | 76.80 | 7.92 |
PBDT | 2097.60 | 1562.10 | 1314.50 | 957.20 | 189.93 |
Depreciation | 193.50 | 192.30 | 506.10 | 502.70 | 103.51 |
Profit Before Taxation & Exceptional Items | 1904.20 | 1369.80 | 808.40 | 454.40 | 86.42 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 1904.20 | 1369.80 | 808.40 | 454.40 | 86.42 |
Provision for Tax | 361.60 | 342.00 | 202.70 | 75.40 | -0.92 |
Current Income Tax | 362.60 | 350.70 | 305.00 | 201.20 | 15.10 |
Deferred Tax | -0.90 | -8.70 | -102.30 | -125.80 | -16.02 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 1542.50 | 1027.80 | 605.70 | 379.10 | 87.34 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1542.50 | 1027.80 | 605.70 | 379.10 | 87.34 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 3920.90 | 2944.60 | 2381.80 | 2054.40 | 1434.17 |
Appropriations | 5463.40 | 3972.40 | 2987.50 | 2433.50 | 1521.51 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 60.10 | 51.50 | 42.90 | 51.70 | 63.32 |
Equity Dividend % | 40.00 | 35.00 | 30.00 | 25.00 | 15.00 |
Earnings Per Share | 90.00 | 60.00 | 35.00 | 22.00 | 6.00 |
Adjusted EPS | 90.00 | 60.00 | 35.00 | 22.00 | 6.00 |